CashFlowRE
Sign in Sign up
310 S Elm St
C Composite 56.83
Why this score? — see what drove the C grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +15.0/15.0
  • Cash flow +12.1/30.0
  • Appreciation +10.0/10.0
  • 1% rule +4.4/10.0
  • DSCR +3.6/10.0
  • Livability +3.6/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$278,900

310 S Elm St · LaBelle, FL 33935
4 bd · 3.0 ba · 2,127 sqft · SingleFamily public records · 355 Days on market
Built 1975 0.42 ac lot Est $462k · 40% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to your dream home, just 5 minutes from downtown LaBelle! This stunning 4-bedroom, 3-bathroom residence on a spacious 0.42-acre lot offers the perfect blend of suburban tranquility and urban convenience. Inside, a bright open floor plan features a large living room flowing into the dining area, ideal for entertaining. The modern kitchen quartz countertops, stainless steel appliances, and lots of cabinet space. The master suite includes a walk-in closet and en-suite bathroom with a soaking tub, separate shower, and double vanity. 3 additional bedrooms and 2 more full bathrooms provide comfort and privacy for all. Outside, the expansive backyard offers endless possibilities for gardening, play, or outdoor living. The property also includes a 1 car garage and a spacious driveway. In a peaceful neighborhood yet close to downtown amenities, this home offers the best of both worlds. Schedule a viewing today and make this house your new home!

Key facts

  • Walk-in closet
  • Spa-like en-suite
  • Expansive backyard

Tags

OVERSIZED LOTMODERN KITCHENWALK-IN CLOSETSPA-LIKE EN-SUITEEXPANSIVE BACKYARD

Property features AI

Finance

  • Financial info: Pets allowed
  • HOA & community: No association fee; Community is non-gated; Community storage amenity

Exterior

  • Parking: Attached garage; 1 covered garage space; Driveway parking; Paved parking
  • Security: Smoke detector(s)
  • Utilities: Public water; Septic tank sewer; Cable available
  • Home design: Single-story residence; Resale property; West-facing; Ground-level entry
  • Construction: Block, concrete, stucco, and wood frame construction; Shingle roof
  • Exterior features: Oversized lot; Storage; East exposure; Smoke detectors

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator
  • Flooring: Laminate flooring
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Eat-in kitchen; Family/Dining room; Combined living and dining area; Split bedroom floor plan; Single-hung windows; Unfurnished
  • Laundry & utility: Indoor laundry

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/3.0-bath single-family listed at $279k.

Deal economics

  • At list price, monthly cash flow is $-60 ($-723/yr) — negative.
  • To cash-flow at today's rent, offer at most $268k (3.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $262k (6.0% below list).
  • Recommended offer: $245k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.0% vs local median 4.8% in LaBelle — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 72/100 on livability (#324 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, commute F, employment F.
  • Hendry (town): math 35% / reading 40% proficiency, ranked #65 of 73 in FL (top 89%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 942 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 557 units permitted in Hendry County in 2024 (45 in 5+ unit buildings).
  • At $2,623/mo this rent would consume 55% of the median local household income ($57k/yr) (locally 498% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $30k of equity ($2k loan paydown + $28k appreciation (10.0% local appreciation)).
  • Hendry County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $78k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$48k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 355 days — a 12% lower offer ($245k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 2y ago; this cycle's ask has dropped $41k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $245,432 (12.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 355 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.94%
Cap rate
6.03%
Cash-on-cash
-0.93%
DSCR
0.96
GRM
8.9

CMA / ARV

ARV (on-the-fly)
$461,559
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
310 S Elm St 0.00mi 4/3.0 2,127 (0%) 0mo $245,000 $115 100
495 Holly Ave 0.64mi 3/2.0 (-1) 1,932 (-9%) 18mo $419,900 $217 31

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
23.6%
Equity multiple
2.90×
Total profit
$148,226
Equity at exit
$251,255
10-year hold
IRR
21.0%
Equity multiple
6.63×
Total profit
$439,847
Equity at exit
$541,841

Cash invested: $78,092 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Florida
87 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

ZIP-level market 33935

Home prices YoY
16.3%
Active inventory
942
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$2,623 medium interval (Pro) →
Mortgage (P&I)
$1,463
Tax from tax record
$554 /mo · $6,643/yr
Insurance
$116
HOA
$0
Vacancy / Maint / Mgmt
$551
Net cashflow
$-60

Break-even live

Break-even rent $2,699
Max offer price $268,262
Occupancy floor 97%

Sensitivity live

Price -10% $98 -5% $19 +0% $-60 +5% $-139 +10% $-218
Rent -10% $-267 -5% $-164 +0% $-60 +5% $43 +10% $147
Rate -1.0pp $80 -0.5pp $11 base $-60 +0.5pp $-132 +1.0pp $-206

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$69,725
Closing costs
$8,367
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
335 4th Ave Labelle, FL 3.0 2.0 1710 $2,000 $1.17 25d 1 0.82mi
3020 N Lakewood Rd Labelle, FL 4.0 2.0 1499 $1,950 $1.30 25d 1 1.00mi
1250 Riverbend Dr Labelle, FL 3.0 2.0 2297 $3,370 $1.47 4d 1 1.22mi

Listing history 26 events

  1. 2026-05-02
    status Pending
  2. 2026-04-22
    status Active
  3. 2026-04-14
    status Pending
  4. 2026-03-28
    price $278,900
  5. 2026-02-17
    price $289,900
  6. 2025-12-08
    price $299,900
  7. 2025-11-06
    price $310,000
  8. 2025-05-09
    status Active
  9. 2025-04-09
    historical
  10. 2025-03-31
    historical
  11. 2025-03-25
    listed $320,000 Active
  12. 2024-10-28
    listed $320,000 Active
  13. 2024-09-09
    soldstatus $300,000
  14. 2024-09-06
    soldstatus $300,000 Closed 957-char remark
    Show marketing remark (957 chars)

    Welcome to your dream home, just 5 minutes from downtown LaBelle! This stunning 4-bedroom, 3-bathroom residence on a spacious 0.42-acre lot offers the perfect blend of suburban tranquility and urban convenience. Inside, a bright open floor plan features a large living room flowing into the dining area, ideal for entertaining. The modern kitchen quartz countertops, stainless steel appliances, and lots of cabinet space. The master suite includes a walk-in closet and en-suite bathroom with a soaking tub, separate shower, and double vanity. 3 additional bedrooms and 2 more full bathrooms provide comfort and privacy for all. Outside, the expansive backyard offers endless possibilities for gardening, play, or outdoor living. The property also includes a 1 car garage and a spacious driveway. In a peaceful neighborhood yet close to downtown amenities, this home offers the best of both worlds. Schedule a viewing today and make this house your new home!

  15. 2024-08-15
    status Pending 957-char remark
    Show marketing remark (957 chars)

    Welcome to your dream home, just 5 minutes from downtown LaBelle! This stunning 4-bedroom, 3-bathroom residence on a spacious 0.42-acre lot offers the perfect blend of suburban tranquility and urban convenience. Inside, a bright open floor plan features a large living room flowing into the dining area, ideal for entertaining. The modern kitchen quartz countertops, stainless steel appliances, and lots of cabinet space. The master suite includes a walk-in closet and en-suite bathroom with a soaking tub, separate shower, and double vanity. 3 additional bedrooms and 2 more full bathrooms provide comfort and privacy for all. Outside, the expansive backyard offers endless possibilities for gardening, play, or outdoor living. The property also includes a 1 car garage and a spacious driveway. In a peaceful neighborhood yet close to downtown amenities, this home offers the best of both worlds. Schedule a viewing today and make this house your new home!

  16. 2024-08-13
    price $319,900 957-char remark
    Show marketing remark (957 chars)

    Welcome to your dream home, just 5 minutes from downtown LaBelle! This stunning 4-bedroom, 3-bathroom residence on a spacious 0.42-acre lot offers the perfect blend of suburban tranquility and urban convenience. Inside, a bright open floor plan features a large living room flowing into the dining area, ideal for entertaining. The modern kitchen quartz countertops, stainless steel appliances, and lots of cabinet space. The master suite includes a walk-in closet and en-suite bathroom with a soaking tub, separate shower, and double vanity. 3 additional bedrooms and 2 more full bathrooms provide comfort and privacy for all. Outside, the expansive backyard offers endless possibilities for gardening, play, or outdoor living. The property also includes a 1 car garage and a spacious driveway. In a peaceful neighborhood yet close to downtown amenities, this home offers the best of both worlds. Schedule a viewing today and make this house your new home!

  17. 2024-07-25
    price $329,900 957-char remark
    Show marketing remark (957 chars)

    Welcome to your dream home, just 5 minutes from downtown LaBelle! This stunning 4-bedroom, 3-bathroom residence on a spacious 0.42-acre lot offers the perfect blend of suburban tranquility and urban convenience. Inside, a bright open floor plan features a large living room flowing into the dining area, ideal for entertaining. The modern kitchen quartz countertops, stainless steel appliances, and lots of cabinet space. The master suite includes a walk-in closet and en-suite bathroom with a soaking tub, separate shower, and double vanity. 3 additional bedrooms and 2 more full bathrooms provide comfort and privacy for all. Outside, the expansive backyard offers endless possibilities for gardening, play, or outdoor living. The property also includes a 1 car garage and a spacious driveway. In a peaceful neighborhood yet close to downtown amenities, this home offers the best of both worlds. Schedule a viewing today and make this house your new home!

  18. 2024-07-22
    price $339,900 957-char remark
    Show marketing remark (957 chars)

    Welcome to your dream home, just 5 minutes from downtown LaBelle! This stunning 4-bedroom, 3-bathroom residence on a spacious 0.42-acre lot offers the perfect blend of suburban tranquility and urban convenience. Inside, a bright open floor plan features a large living room flowing into the dining area, ideal for entertaining. The modern kitchen quartz countertops, stainless steel appliances, and lots of cabinet space. The master suite includes a walk-in closet and en-suite bathroom with a soaking tub, separate shower, and double vanity. 3 additional bedrooms and 2 more full bathrooms provide comfort and privacy for all. Outside, the expansive backyard offers endless possibilities for gardening, play, or outdoor living. The property also includes a 1 car garage and a spacious driveway. In a peaceful neighborhood yet close to downtown amenities, this home offers the best of both worlds. Schedule a viewing today and make this house your new home!

  19. 2024-07-09
    listed $345,900 Active 957-char remark
    Show marketing remark (957 chars)

    Welcome to your dream home, just 5 minutes from downtown LaBelle! This stunning 4-bedroom, 3-bathroom residence on a spacious 0.42-acre lot offers the perfect blend of suburban tranquility and urban convenience. Inside, a bright open floor plan features a large living room flowing into the dining area, ideal for entertaining. The modern kitchen quartz countertops, stainless steel appliances, and lots of cabinet space. The master suite includes a walk-in closet and en-suite bathroom with a soaking tub, separate shower, and double vanity. 3 additional bedrooms and 2 more full bathrooms provide comfort and privacy for all. Outside, the expansive backyard offers endless possibilities for gardening, play, or outdoor living. The property also includes a 1 car garage and a spacious driveway. In a peaceful neighborhood yet close to downtown amenities, this home offers the best of both worlds. Schedule a viewing today and make this house your new home!

  20. 2024-05-13
    soldstatus $185,000
  21. 2024-04-15
    historical
  22. 2024-04-09
    price $248,000
  23. 2024-04-02
    listed $250,000 Active
  24. 2021-09-02
    soldstatus $168,500
  25. 1981-08-01
    soldstatus $42,500
  26. 1981-04-24
    soldstatus $34,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast FL · Resets to sale price

Current annual tax
$6,643 · $554/mo
Projected year-2 tax
$6,643 · $554/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$31,476
− Mortgage interest
−$15,623
− Property taxes
−$6,643
− Insurance
−$1,394
− Repairs & maintenance
−$2,518
− Management
−$2,518
− Depreciation
−$8,113
Taxable loss
−$5,334
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,280
After-tax cash flow
$558/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Hendry
NCES district ID
1200780
Math proficiency
35% ▼ -11.00%
Reading proficiency
40% ▼ -4.00%
Median HH income
$37,043
Composite
31.16/100
National rank
#6054
State rank
#65 of 73 in FL

Livability — LaBelle

Score
72/100
State rank
#324
US rank
#5736

Category grades

Amenities C+ Commute F Cost of living A+ Crime C+ Employment F Housing A+ Health & safety A+ User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
LaBelle, FL
County
Hendry County · 23,186 people
City population
23,186
Metro
Clewiston, FL
Population (ZIP)
23,186
Household income
$57,009
Rent vs Own
22.0% rent · 78.0% own
Severe rent burden
498.0

Population outlook (Hendry County) Hauer SSP2

Today (2025)
38,866 people
By 2030
38,558 · -0.8%
By 2040
37,743 · -2.9%
By 2050
36,117 · -7.1%
By 2075
30,070 · -22.6%
By 2100
21,966 · -43.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Hispanic (56%)
Race & ethnicity
Hispanic / Latino 56% White 39% Two or more races 21% Black 2% Native American 2%
Hispanic origin (detail)
Mexican 40% Puerto Rican 3% Cuban 5%
Common ancestry
Lithuanian 2% Serbian 2% Slovak 1%
Foreign-born
27% · Canada, Jamaica
Languages at home
50% English-only · Spanish 50%

Political lean MEDSL · Hendry

2024 margin
Solid R (+38.3) · D 30.4% · R 68.7%
2008→2024 swing
-31.1pp toward R · 2008: -7.2pp · 2024: -38.3pp
All cycles
2024: R+38.3 2020: R+23.0 2016: R+14.2 2012: R+5.9 2008: R+7.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 75.20%
Current HPI
537.4928
Rent YoY
Metro
Clewiston, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+720.3% since first listed
26 events — show timeline
  • 2026-05-02 Pending FORTMLS
  • 2026-04-22 Relisted FORTMLS
  • 2026-04-14 Pending FORTMLS
  • 2026-03-28 Price Changed $278,900 FORTMLS
  • 2026-02-17 Price Changed $289,900 FORTMLS
  • 2025-12-08 Price Changed $299,900 FORTMLS
  • 2025-11-06 Price Changed $310,000 FORTMLS
  • 2025-05-09 Relisted FORTMLS
  • 2025-04-09 Listing Removed FORTMLS
  • 2025-03-31 Listing Removed FORTMLS
  • 2025-03-25 Listed $320,000 FORTMLS
  • 2024-10-28 Listed $320,000 FORTMLS
  • 2024-09-09 Sold (Public Records) $300,000 Public Records
  • 2024-09-06 Sold (MLS) $300,000 FORTMLS
  • 2024-08-15 Pending FORTMLS
  • 2024-08-13 Price Changed $319,900 FORTMLS
  • 2024-07-25 Price Changed $329,900 FORTMLS
  • 2024-07-22 Price Changed $339,900 FORTMLS
  • 2024-07-09 Listed $345,900 FORTMLS
  • 2024-05-13 Sold (Public Records) $185,000 Public Records
  • 2024-04-15 Listing Removed NAPLESMLS
  • 2024-04-09 Price Changed $248,000 NAPLESMLS
  • 2024-04-02 Listed $250,000 NAPLESMLS
  • 2021-09-02 Sold (Public Records) $168,500 Public Records
  • 1981-08-01 Sold (Public Records) $42,500 Public Records
  • 1981-04-24 Sold (Public Records) $34,000 Public Records

Property tax history

+18.7%/yr

Latest (2025): $6,643 · +25.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…